[XOX] QoQ Cumulative Quarter Result on 30-Jun-2018

Stock
[XOX] XOX BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018
Profit Trend
QoQ- -266.37%
YoY- -391.91%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 176,637 116,161 57,391 200,922 148,337 95,806 45,344 147.78%
PBT -862 -1,103 276 -6,015 -1,618 2,653 803 -
Tax -171 -168 -74 -206 -59 -61 -46 140.16%
NP -1,033 -1,271 202 -6,221 -1,677 2,592 757 -
-
NP to SH -1,184 -1,545 52 -6,276 -1,713 2,674 843 -
-
Tax Rate - - 26.81% - - 2.30% 5.73% -
Total Cost 177,670 117,432 57,189 207,143 150,014 93,214 44,587 151.55%
-
Net Worth 117,074 114,349 118,376 111,198 114,331 113,536 108,746 5.04%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 117,074 114,349 118,376 111,198 114,331 113,536 108,746 5.04%
NOSH 1,092,396 1,092,394 993,094 993,094 993,094 937,006 842,999 18.87%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -0.58% -1.09% 0.35% -3.10% -1.13% 2.71% 1.67% -
ROE -1.01% -1.35% 0.04% -5.64% -1.50% 2.36% 0.78% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.82 11.29 5.78 21.52 16.23 10.82 5.38 113.95%
EPS -0.11 -0.15 0.01 -0.67 -0.18 0.30 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1111 0.1192 0.1191 0.1251 0.1282 0.129 -9.26%
Adjusted Per Share Value based on latest NOSH - 993,094
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 102.08 67.13 33.17 116.12 85.73 55.37 26.21 147.74%
EPS -0.68 -0.89 0.03 -3.63 -0.99 1.55 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6766 0.6609 0.6841 0.6427 0.6608 0.6562 0.6285 5.04%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.05 0.055 0.065 0.07 0.085 0.10 0.105 -
P/RPS 0.30 0.49 1.12 0.33 0.52 0.92 1.95 -71.32%
P/EPS -44.34 -36.64 1,241.37 -10.41 -45.35 33.12 105.00 -
EY -2.26 -2.73 0.08 -9.60 -2.21 3.02 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.55 0.59 0.68 0.78 0.81 -32.44%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 29/11/18 30/08/18 28/05/18 28/02/18 27/11/17 -
Price 0.055 0.055 0.055 0.07 0.075 0.105 0.105 -
P/RPS 0.33 0.49 0.95 0.33 0.46 0.97 1.95 -69.43%
P/EPS -48.78 -36.64 1,050.39 -10.41 -40.01 34.78 105.00 -
EY -2.05 -2.73 0.10 -9.60 -2.50 2.88 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.46 0.59 0.60 0.82 0.81 -28.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment